Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.4% first-year return on $77,850 initial cash invested.
-0.4%
Cash On Cash
6.37%
Cap Rate
1.07
DSCR
$3,253
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,253
Total Expenses
$3,279
Mortgage P&I
43%
$1,408
Property Taxes
6%
$210
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Moonlight. Near Old Town, Downtown | $3,112 | $165 | 3 | 2 | 0.26 mi |
Cozy Southwestern 3BR/2Ba PrivateStudio in OldTown | $3,281 | $174 | 3 | 2 | 0.31 mi |
Charming Historic Old Town Gated Adobe with Yard | $3,338 | $177 | 3 | 2 | 0.32 mi |
Downtown ABQ Home | $3,640 | $193 | 3 | 2 | 0.46 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality